| Company | Price | Valuation | Profitability | Cash & leverage | Quality | Rating | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | P/B | P/S | EV / EBITDA | DCF upside | Gross margin | Operating margin | Net margin | ROE | ROIC | FCF yield | Debt / equity | Net debt / EBITDA | Interest coverage | Current ratio | Dividend yield | Piotroski (0-9) | Altman Z | Rating score (1-5) | |||
| €29.50 | 11.38× | 1.44× | 3.11× | 28.8× | -344.4% | 94.3% | 39.7% | 27.5% | 12.7% | 1.8% | -0.3% | 4.92× | 20.96× | 0× | 0.13× | 5.4% | 3 | 0.16 | 3 | B- | |
| €42.78 | 12.16× | 0.91× | 1.46× | 16.79× | 116.4% | 51.9% | 18.3% | 13.3% | 8.3% | 1.8% | 17.5% | 2.92× | 9.14× | 0.38× | 0.18× | 4.4% | 6 | 0.12 | 2 | C+ | |
| €32.54 | 10.48× | 0.82× | 1.06× | 26.63× | 482.0% | 49.9% | 16.0% | 11.4% | 8.8% | 1.0% | 0.0% | 4.56× | 19.97× | 0.34× | 0.37× | 2.1% | 4 | 0.2 | 3 | B+ | |
| €11.07 | 11.07× | 1.45× | 1.25× | 23.71× | -264.6% | 39.8% | 15.6% | 11.8% | 13.7% | 0.7% | 51.9% | 5.05× | 16.86× | 0.31× | 1.77× | 2.2% | 6 | 0.29 | 3 | B | |
| Peer median | — | 11.07× | 0.91× | 1.25× | 23.71× | 116.4% | 49.9% | 16.0% | 11.8% | 8.8% | 1.0% | 17.5% | 4.56× | 16.86× | 0.34× | 0.37× | 2.2% | 6 | 0.2 | 3 | — |



